Borrow amount

$300,000

Advertised Rate

2.77%

p.a Fixed - 5 years

Loan term
25 Years
Freedom Lend
Repayment frequency
Monthly
Monthly Repayments
$1,387
Number of repayments
300
Total interest paid
$116,101
Total Repayments

$416,101

Go to site

Monthly Repayment Schedule

Results are estimates only. Please allow for slight rounding differences.

DatePrincipalInterestPaymentBalance
1May 2021$694.51$692.50$1,387.01$299,305.49
2Jun 2021$696.11$690.90$1,387.01$298,609.38
3Jul 2021$697.72$689.29$1,387.01$297,911.66
4Aug 2021$699.33$687.68$1,387.01$297,212.33
5Sep 2021$700.94$686.07$1,387.01$296,511.39
6Oct 2021$702.56$684.45$1,387.01$295,808.83
7Nov 2021$704.18$682.83$1,387.01$295,104.65
8Dec 2021$705.81$681.20$1,387.01$294,398.84
2021 Total$5,601.16$5,494.92$11,096.08
9Jan 2022$707.44$679.57$1,387.01$293,691.40
10Feb 2022$709.07$677.94$1,387.01$292,982.33
11Mar 2022$710.71$676.30$1,387.01$292,271.62
12Apr 2022$712.35$674.66$1,387.01$291,559.27
13May 2022$713.99$673.02$1,387.01$290,845.28
14Jun 2022$715.64$671.37$1,387.01$290,129.64
15Jul 2022$717.29$669.72$1,387.01$289,412.35
16Aug 2022$718.95$668.06$1,387.01$288,693.40
17Sep 2022$720.61$666.40$1,387.01$287,972.79
18Oct 2022$722.27$664.74$1,387.01$287,250.52
19Nov 2022$723.94$663.07$1,387.01$286,526.58
20Dec 2022$725.61$661.40$1,387.01$285,800.97
2022 Total$8,597.87$8,046.25$16,644.12
21Jan 2023$727.29$659.72$1,387.01$285,073.68
22Feb 2023$728.96$658.05$1,387.01$284,344.72
23Mar 2023$730.65$656.36$1,387.01$283,614.07
24Apr 2023$732.33$654.68$1,387.01$282,881.74
25May 2023$734.02$652.99$1,387.01$282,147.72
26Jun 2023$735.72$651.29$1,387.01$281,412.00
27Jul 2023$737.42$649.59$1,387.01$280,674.58
28Aug 2023$739.12$647.89$1,387.01$279,935.46
29Sep 2023$740.83$646.18$1,387.01$279,194.63
30Oct 2023$742.54$644.47$1,387.01$278,452.09
31Nov 2023$744.25$642.76$1,387.01$277,707.84
32Dec 2023$745.97$641.04$1,387.01$276,961.87
2023 Total$8,839.1$7,805.02$16,644.12
33Jan 2024$747.69$639.32$1,387.01$276,214.18
34Feb 2024$749.42$637.59$1,387.01$275,464.76
35Mar 2024$751.15$635.86$1,387.01$274,713.61
36Apr 2024$752.88$634.13$1,387.01$273,960.73
37May 2024$754.62$632.39$1,387.01$273,206.11
38Jun 2024$756.36$630.65$1,387.01$272,449.75
39Jul 2024$758.11$628.90$1,387.01$271,691.64
40Aug 2024$759.86$627.15$1,387.01$270,931.78
41Sep 2024$761.61$625.40$1,387.01$270,170.17
42Oct 2024$763.37$623.64$1,387.01$269,406.80
43Nov 2024$765.13$621.88$1,387.01$268,641.67
44Dec 2024$766.90$620.11$1,387.01$267,874.77
2024 Total$9,087.1$7,557.02$16,644.12
45Jan 2025$768.67$618.34$1,387.01$267,106.10
46Feb 2025$770.44$616.57$1,387.01$266,335.66
47Mar 2025$772.22$614.79$1,387.01$265,563.44
48Apr 2025$774.00$613.01$1,387.01$264,789.44
49May 2025$775.79$611.22$1,387.01$264,013.65
50Jun 2025$777.58$609.43$1,387.01$263,236.07
51Jul 2025$779.37$607.64$1,387.01$262,456.70
52Aug 2025$781.17$605.84$1,387.01$261,675.53
53Sep 2025$782.98$604.03$1,387.01$260,892.55
54Oct 2025$784.78$602.23$1,387.01$260,107.77
55Nov 2025$786.59$600.42$1,387.01$259,321.18
56Dec 2025$788.41$598.60$1,387.01$258,532.77
2025 Total$9,342$7,302.12$16,644.12
57Jan 2026$790.23$596.78$1,387.01$257,742.54
58Feb 2026$792.05$594.96$1,387.01$256,950.49
59Mar 2026$793.88$593.13$1,387.01$256,156.61
60Apr 2026$795.72$591.29$1,387.01$255,360.89
61May 2026$797.55$589.46$1,387.01$254,563.34
62Jun 2026$799.39$587.62$1,387.01$253,763.95
63Jul 2026$801.24$585.77$1,387.01$252,962.71
64Aug 2026$803.09$583.92$1,387.01$252,159.62
65Sep 2026$804.94$582.07$1,387.01$251,354.68
66Oct 2026$806.80$580.21$1,387.01$250,547.88
67Nov 2026$808.66$578.35$1,387.01$249,739.22
68Dec 2026$810.53$576.48$1,387.01$248,928.69
2026 Total$9,604.08$7,040.04$16,644.12
69Jan 2027$812.40$574.61$1,387.01$248,116.29
70Feb 2027$814.27$572.74$1,387.01$247,302.02
71Mar 2027$816.15$570.86$1,387.01$246,485.87
72Apr 2027$818.04$568.97$1,387.01$245,667.83
73May 2027$819.93$567.08$1,387.01$244,847.90
74Jun 2027$821.82$565.19$1,387.01$244,026.08
75Jul 2027$823.72$563.29$1,387.01$243,202.36
76Aug 2027$825.62$561.39$1,387.01$242,376.74
77Sep 2027$827.52$559.49$1,387.01$241,549.22
78Oct 2027$829.43$557.58$1,387.01$240,719.79
79Nov 2027$831.35$555.66$1,387.01$239,888.44
80Dec 2027$833.27$553.74$1,387.01$239,055.17
2027 Total$9,873.52$6,770.6$16,644.12
81Jan 2028$835.19$551.82$1,387.01$238,219.98
82Feb 2028$837.12$549.89$1,387.01$237,382.86
83Mar 2028$839.05$547.96$1,387.01$236,543.81
84Apr 2028$840.99$546.02$1,387.01$235,702.82
85May 2028$842.93$544.08$1,387.01$234,859.89
86Jun 2028$844.88$542.13$1,387.01$234,015.01
87Jul 2028$846.83$540.18$1,387.01$233,168.18
88Aug 2028$848.78$538.23$1,387.01$232,319.40
89Sep 2028$850.74$536.27$1,387.01$231,468.66
90Oct 2028$852.70$534.31$1,387.01$230,615.96
91Nov 2028$854.67$532.34$1,387.01$229,761.29
92Dec 2028$856.64$530.37$1,387.01$228,904.65
2028 Total$10,150.52$6,493.6$16,644.12
93Jan 2029$858.62$528.39$1,387.01$228,046.03
94Feb 2029$860.60$526.41$1,387.01$227,185.43
95Mar 2029$862.59$524.42$1,387.01$226,322.84
96Apr 2029$864.58$522.43$1,387.01$225,458.26
97May 2029$866.58$520.43$1,387.01$224,591.68
98Jun 2029$868.58$518.43$1,387.01$223,723.10
99Jul 2029$870.58$516.43$1,387.01$222,852.52
100Aug 2029$872.59$514.42$1,387.01$221,979.93
101Sep 2029$874.61$512.40$1,387.01$221,105.32
102Oct 2029$876.63$510.38$1,387.01$220,228.69
103Nov 2029$878.65$508.36$1,387.01$219,350.04
104Dec 2029$880.68$506.33$1,387.01$218,469.36
2029 Total$10,435.29$6,208.83$16,644.12
105Jan 2030$882.71$504.30$1,387.01$217,586.65
106Feb 2030$884.75$502.26$1,387.01$216,701.90
107Mar 2030$886.79$500.22$1,387.01$215,815.11
108Apr 2030$888.84$498.17$1,387.01$214,926.27
109May 2030$890.89$496.12$1,387.01$214,035.38
110Jun 2030$892.94$494.07$1,387.01$213,142.44
111Jul 2030$895.01$492.00$1,387.01$212,247.43
112Aug 2030$897.07$489.94$1,387.01$211,350.36
113Sep 2030$899.14$487.87$1,387.01$210,451.22
114Oct 2030$901.22$485.79$1,387.01$209,550.00
115Nov 2030$903.30$483.71$1,387.01$208,646.70
116Dec 2030$905.38$481.63$1,387.01$207,741.32
2030 Total$10,728.04$5,916.08$16,644.12
117Jan 2031$907.47$479.54$1,387.01$206,833.85
118Feb 2031$909.57$477.44$1,387.01$205,924.28
119Mar 2031$911.67$475.34$1,387.01$205,012.61
120Apr 2031$913.77$473.24$1,387.01$204,098.84
121May 2031$915.88$471.13$1,387.01$203,182.96
122Jun 2031$918.00$469.01$1,387.01$202,264.96
123Jul 2031$920.12$466.89$1,387.01$201,344.84
124Aug 2031$922.24$464.77$1,387.01$200,422.60
125Sep 2031$924.37$462.64$1,387.01$199,498.23
126Oct 2031$926.50$460.51$1,387.01$198,571.73
127Nov 2031$928.64$458.37$1,387.01$197,643.09
128Dec 2031$930.78$456.23$1,387.01$196,712.31
2031 Total$11,029.01$5,615.11$16,644.12
129Jan 2032$932.93$454.08$1,387.01$195,779.38
130Feb 2032$935.09$451.92$1,387.01$194,844.29
131Mar 2032$937.24$449.77$1,387.01$193,907.05
132Apr 2032$939.41$447.60$1,387.01$192,967.64
133May 2032$941.58$445.43$1,387.01$192,026.06
134Jun 2032$943.75$443.26$1,387.01$191,082.31
135Jul 2032$945.93$441.08$1,387.01$190,136.38
136Aug 2032$948.11$438.90$1,387.01$189,188.27
137Sep 2032$950.30$436.71$1,387.01$188,237.97
138Oct 2032$952.49$434.52$1,387.01$187,285.48
139Nov 2032$954.69$432.32$1,387.01$186,330.79
140Dec 2032$956.90$430.11$1,387.01$185,373.89
2032 Total$11,338.42$5,305.7$16,644.12
141Jan 2033$959.11$427.90$1,387.01$184,414.78
142Feb 2033$961.32$425.69$1,387.01$183,453.46
143Mar 2033$963.54$423.47$1,387.01$182,489.92
144Apr 2033$965.76$421.25$1,387.01$181,524.16
145May 2033$967.99$419.02$1,387.01$180,556.17
146Jun 2033$970.23$416.78$1,387.01$179,585.94
147Jul 2033$972.47$414.54$1,387.01$178,613.47
148Aug 2033$974.71$412.30$1,387.01$177,638.76
149Sep 2033$976.96$410.05$1,387.01$176,661.80
150Oct 2033$979.22$407.79$1,387.01$175,682.58
151Nov 2033$981.48$405.53$1,387.01$174,701.10
152Dec 2033$983.74$403.27$1,387.01$173,717.36
2033 Total$11,656.53$4,987.59$16,644.12
153Jan 2034$986.01$401.00$1,387.01$172,731.35
154Feb 2034$988.29$398.72$1,387.01$171,743.06
155Mar 2034$990.57$396.44$1,387.01$170,752.49
156Apr 2034$992.86$394.15$1,387.01$169,759.63
157May 2034$995.15$391.86$1,387.01$168,764.48
158Jun 2034$997.45$389.56$1,387.01$167,767.03
159Jul 2034$999.75$387.26$1,387.01$166,767.28
160Aug 2034$1,002.06$384.95$1,387.01$165,765.22
161Sep 2034$1,004.37$382.64$1,387.01$164,760.85
162Oct 2034$1,006.69$380.32$1,387.01$163,754.16
163Nov 2034$1,009.01$378.00$1,387.01$162,745.15
164Dec 2034$1,011.34$375.67$1,387.01$161,733.81
2034 Total$11,983.55$4,660.57$16,644.12
165Jan 2035$1,013.67$373.34$1,387.01$160,720.14
166Feb 2035$1,016.01$371.00$1,387.01$159,704.13
167Mar 2035$1,018.36$368.65$1,387.01$158,685.77
168Apr 2035$1,020.71$366.30$1,387.01$157,665.06
169May 2035$1,023.07$363.94$1,387.01$156,641.99
170Jun 2035$1,025.43$361.58$1,387.01$155,616.56
171Jul 2035$1,027.80$359.21$1,387.01$154,588.76
172Aug 2035$1,030.17$356.84$1,387.01$153,558.59
173Sep 2035$1,032.55$354.46$1,387.01$152,526.04
174Oct 2035$1,034.93$352.08$1,387.01$151,491.11
175Nov 2035$1,037.32$349.69$1,387.01$150,453.79
176Dec 2035$1,039.71$347.30$1,387.01$149,414.08
2035 Total$12,319.73$4,324.39$16,644.12
177Jan 2036$1,042.11$344.90$1,387.01$148,371.97
178Feb 2036$1,044.52$342.49$1,387.01$147,327.45
179Mar 2036$1,046.93$340.08$1,387.01$146,280.52
180Apr 2036$1,049.35$337.66$1,387.01$145,231.17
181May 2036$1,051.77$335.24$1,387.01$144,179.40
182Jun 2036$1,054.20$332.81$1,387.01$143,125.20
183Jul 2036$1,056.63$330.38$1,387.01$142,068.57
184Aug 2036$1,059.07$327.94$1,387.01$141,009.50
185Sep 2036$1,061.51$325.50$1,387.01$139,947.99
186Oct 2036$1,063.96$323.05$1,387.01$138,884.03
187Nov 2036$1,066.42$320.59$1,387.01$137,817.61
188Dec 2036$1,068.88$318.13$1,387.01$136,748.73
2036 Total$12,665.35$3,978.77$16,644.12
189Jan 2037$1,071.35$315.66$1,387.01$135,677.38
190Feb 2037$1,073.82$313.19$1,387.01$134,603.56
191Mar 2037$1,076.30$310.71$1,387.01$133,527.26
192Apr 2037$1,078.78$308.23$1,387.01$132,448.48
193May 2037$1,081.27$305.74$1,387.01$131,367.21
194Jun 2037$1,083.77$303.24$1,387.01$130,283.44
195Jul 2037$1,086.27$300.74$1,387.01$129,197.17
196Aug 2037$1,088.78$298.23$1,387.01$128,108.39
197Sep 2037$1,091.29$295.72$1,387.01$127,017.10
198Oct 2037$1,093.81$293.20$1,387.01$125,923.29
199Nov 2037$1,096.34$290.67$1,387.01$124,826.95
200Dec 2037$1,098.87$288.14$1,387.01$123,728.08
2037 Total$13,020.65$3,623.47$16,644.12
201Jan 2038$1,101.40$285.61$1,387.01$122,626.68
202Feb 2038$1,103.95$283.06$1,387.01$121,522.73
203Mar 2038$1,106.50$280.51$1,387.01$120,416.23
204Apr 2038$1,109.05$277.96$1,387.01$119,307.18
205May 2038$1,111.61$275.40$1,387.01$118,195.57
206Jun 2038$1,114.18$272.83$1,387.01$117,081.39
207Jul 2038$1,116.75$270.26$1,387.01$115,964.64
208Aug 2038$1,119.32$267.69$1,387.01$114,845.32
209Sep 2038$1,121.91$265.10$1,387.01$113,723.41
210Oct 2038$1,124.50$262.51$1,387.01$112,598.91
211Nov 2038$1,127.09$259.92$1,387.01$111,471.82
212Dec 2038$1,129.70$257.31$1,387.01$110,342.12
2038 Total$13,385.96$3,258.16$16,644.12
213Jan 2039$1,132.30$254.71$1,387.01$109,209.82
214Feb 2039$1,134.92$252.09$1,387.01$108,074.90
215Mar 2039$1,137.54$249.47$1,387.01$106,937.36
216Apr 2039$1,140.16$246.85$1,387.01$105,797.20
217May 2039$1,142.79$244.22$1,387.01$104,654.41
218Jun 2039$1,145.43$241.58$1,387.01$103,508.98
219Jul 2039$1,148.08$238.93$1,387.01$102,360.90
220Aug 2039$1,150.73$236.28$1,387.01$101,210.17
221Sep 2039$1,153.38$233.63$1,387.01$100,056.79
222Oct 2039$1,156.05$230.96$1,387.01$98,900.74
223Nov 2039$1,158.71$228.30$1,387.01$97,742.03
224Dec 2039$1,161.39$225.62$1,387.01$96,580.64
2039 Total$13,761.48$2,882.64$16,644.12
225Jan 2040$1,164.07$222.94$1,387.01$95,416.57
226Feb 2040$1,166.76$220.25$1,387.01$94,249.81
227Mar 2040$1,169.45$217.56$1,387.01$93,080.36
228Apr 2040$1,172.15$214.86$1,387.01$91,908.21
229May 2040$1,174.86$212.15$1,387.01$90,733.35
230Jun 2040$1,177.57$209.44$1,387.01$89,555.78
231Jul 2040$1,180.29$206.72$1,387.01$88,375.49
232Aug 2040$1,183.01$204.00$1,387.01$87,192.48
233Sep 2040$1,185.74$201.27$1,387.01$86,006.74
234Oct 2040$1,188.48$198.53$1,387.01$84,818.26
235Nov 2040$1,191.22$195.79$1,387.01$83,627.04
236Dec 2040$1,193.97$193.04$1,387.01$82,433.07
2040 Total$14,147.57$2,496.55$16,644.12
237Jan 2041$1,196.73$190.28$1,387.01$81,236.34
238Feb 2041$1,199.49$187.52$1,387.01$80,036.85
239Mar 2041$1,202.26$184.75$1,387.01$78,834.59
240Apr 2041$1,205.03$181.98$1,387.01$77,629.56
241May 2041$1,207.82$179.19$1,387.01$76,421.74
242Jun 2041$1,210.60$176.41$1,387.01$75,211.14
243Jul 2041$1,213.40$173.61$1,387.01$73,997.74
244Aug 2041$1,216.20$170.81$1,387.01$72,781.54
245Sep 2041$1,219.01$168.00$1,387.01$71,562.53
246Oct 2041$1,221.82$165.19$1,387.01$70,340.71
247Nov 2041$1,224.64$162.37$1,387.01$69,116.07
248Dec 2041$1,227.47$159.54$1,387.01$67,888.60
2041 Total$14,544.47$2,099.65$16,644.12
249Jan 2042$1,230.30$156.71$1,387.01$66,658.30
250Feb 2042$1,233.14$153.87$1,387.01$65,425.16
251Mar 2042$1,235.99$151.02$1,387.01$64,189.17
252Apr 2042$1,238.84$148.17$1,387.01$62,950.33
253May 2042$1,241.70$145.31$1,387.01$61,708.63
254Jun 2042$1,244.57$142.44$1,387.01$60,464.06
255Jul 2042$1,247.44$139.57$1,387.01$59,216.62
256Aug 2042$1,250.32$136.69$1,387.01$57,966.30
257Sep 2042$1,253.20$133.81$1,387.01$56,713.10
258Oct 2042$1,256.10$130.91$1,387.01$55,457.00
259Nov 2042$1,259.00$128.01$1,387.01$54,198.00
260Dec 2042$1,261.90$125.11$1,387.01$52,936.10
2042 Total$14,952.5$1,691.62$16,644.12
261Jan 2043$1,264.82$122.19$1,387.01$51,671.28
262Feb 2043$1,267.74$119.27$1,387.01$50,403.54
263Mar 2043$1,270.66$116.35$1,387.01$49,132.88
264Apr 2043$1,273.59$113.42$1,387.01$47,859.29
265May 2043$1,276.53$110.48$1,387.01$46,582.76
266Jun 2043$1,279.48$107.53$1,387.01$45,303.28
267Jul 2043$1,282.43$104.58$1,387.01$44,020.85
268Aug 2043$1,285.40$101.61$1,387.01$42,735.45
269Sep 2043$1,288.36$98.65$1,387.01$41,447.09
270Oct 2043$1,291.34$95.67$1,387.01$40,155.75
271Nov 2043$1,294.32$92.69$1,387.01$38,861.43
272Dec 2043$1,297.30$89.71$1,387.01$37,564.13
2043 Total$15,371.97$1,272.15$16,644.12
273Jan 2044$1,300.30$86.71$1,387.01$36,263.83
274Feb 2044$1,303.30$83.71$1,387.01$34,960.53
275Mar 2044$1,306.31$80.70$1,387.01$33,654.22
276Apr 2044$1,309.32$77.69$1,387.01$32,344.90
277May 2044$1,312.35$74.66$1,387.01$31,032.55
278Jun 2044$1,315.38$71.63$1,387.01$29,717.17
279Jul 2044$1,318.41$68.60$1,387.01$28,398.76
280Aug 2044$1,321.46$65.55$1,387.01$27,077.30
281Sep 2044$1,324.51$62.50$1,387.01$25,752.79
282Oct 2044$1,327.56$59.45$1,387.01$24,425.23
283Nov 2044$1,330.63$56.38$1,387.01$23,094.60
284Dec 2044$1,333.70$53.31$1,387.01$21,760.90
2044 Total$15,803.23$840.89$16,644.12
285Jan 2045$1,336.78$50.23$1,387.01$20,424.12
286Feb 2045$1,339.86$47.15$1,387.01$19,084.26
287Mar 2045$1,342.96$44.05$1,387.01$17,741.30
288Apr 2045$1,346.06$40.95$1,387.01$16,395.24
289May 2045$1,349.16$37.85$1,387.01$15,046.08
290Jun 2045$1,352.28$34.73$1,387.01$13,693.80
291Jul 2045$1,355.40$31.61$1,387.01$12,338.40
292Aug 2045$1,358.53$28.48$1,387.01$10,979.87
293Sep 2045$1,361.66$25.35$1,387.01$9,618.21
294Oct 2045$1,364.81$22.20$1,387.01$8,253.40
295Nov 2045$1,367.96$19.05$1,387.01$6,885.44
296Dec 2045$1,371.12$15.89$1,387.01$5,514.32
2045 Total$16,246.58$397.54$16,644.12
297Jan 2046$1,374.28$12.73$1,387.01$4,140.04
298Feb 2046$1,377.45$9.56$1,387.01$2,762.59
299Mar 2046$1,380.63$6.38$1,387.01$1,381.96
300Apr 2046$1,381.96$3.19$1,385.15$0.00
2046 Total$5,514.32$31.86$5,546.18